investorscraft@gmail.com

Intrinsic Valuefreenet AG (FNTN.DE)

Previous Close30.38
Intrinsic Value
Upside potential
Previous Close
30.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

freenet AG operates as a diversified telecommunications and digital services provider in Germany, focusing on mobile communications, TV, and media solutions. The company generates revenue through mobile voice and data services, device sales, and digital lifestyle offerings, supported by brands like mobilcom debitel and waipu.tv. Its multi-segment approach includes Mobile Communications, TV and Media, and Other/Holding, ensuring diversified income streams. freenet AG holds a strong retail presence with over 520 mobilcom-debitel shops and 40 GRAVIS stores, complemented by online sales channels. The company’s strategic positioning leverages Germany’s high mobile penetration and growing demand for digital entertainment, positioning it as a mid-tier player competing with larger telecom operators. Its focus on bundled services and digital transformation enhances customer retention and cross-selling opportunities. By integrating WiFi network solutions, IPTV, and e-commerce services, freenet AG differentiates itself in a competitive market while maintaining cost efficiency through scalable digital platforms.

Revenue Profitability And Efficiency

freenet AG reported revenue of €2.48 billion, with net income of €246.8 million, reflecting a stable profitability margin. The company’s diluted EPS of €4.36 underscores efficient earnings distribution. Operating cash flow stood at €370.7 million, supported by disciplined cost management, while capital expenditures were modest at €43.7 million, indicating a capital-light operational model.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 10%. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, minimizing reliance on heavy reinvestment. This aligns with its asset-light strategy, focusing on service distribution rather than infrastructure ownership.

Balance Sheet And Financial Health

freenet AG maintains a balanced financial position, with €181.6 million in cash and equivalents against total debt of €697.1 million. The manageable debt level, coupled with consistent cash flow generation, supports financial flexibility. The absence of excessive leverage suggests prudent risk management.

Growth Trends And Dividend Policy

Growth is driven by digital service expansion and bundling strategies, though the mature German telecom market limits high organic growth. The company’s dividend policy is shareholder-friendly, with a dividend per share of €1.97, reflecting a commitment to returning capital amid stable earnings.

Valuation And Market Expectations

With a market cap of €3.49 billion and a beta of 0.53, freenet AG is perceived as a lower-risk investment in the telecom sector. The valuation reflects steady cash flows and moderate growth expectations, trading at a multiple consistent with its peer group.

Strategic Advantages And Outlook

freenet AG’s strengths lie in its diversified service portfolio and strong retail footprint. The outlook remains stable, with opportunities in digital lifestyle services and cost optimization offsetting competitive pressures. Strategic partnerships and technological adaptability will be key to sustaining margins in a saturated market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount